Van Dien Fused Magnesium Phosphate Fertilizer JSC (HOSE:VAF)
Vietnam flag Vietnam · Delayed Price · Currency is VND
17,950
-1,300 (-6.75%)
At close: Apr 3, 2025

HOSE:VAF Cash Flow Statement

Millions VND. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2015 FY 2014 FY 2013
Period Ending
Dec '24 Jan '24 Dec '15 Dec '14 Jan '14
Net Income
60,89563,19865,19085,21183,712
Depreciation & Amortization
3,5734,1465,8286,15314,642
Other Amortization
24.03-5555-
Loss (Gain) From Sale of Assets
--19,284--17,124
Other Operating Activities
-24,238-11,293-24,675-26,785-25,583
Change in Accounts Receivable
17,6073,207-13,10620,047-20,758
Change in Inventory
-12,731-77,873-13,57432,945-22,664
Change in Accounts Payable
411,16014,082-26,819-64,06333,764
Change in Other Net Operating Assets
57,6055,686-7,627-11,297-4,565
Operating Cash Flow
513,895-18,132-14,72942,26675,672
Operating Cash Flow Growth
----44.15%-
Capital Expenditures
-1,227-3,116-37,607-6,099-54,068
Sale of Property, Plant & Equipment
-19,28421.89-68.18
Other Investing Activities
2,9613,35111,03116,954-
Investing Cash Flow
-163,95019,5194,908150,855-204,000
Long-Term Debt Repaid
-230.67-19.22---
Net Debt Issued (Repaid)
-230.67-19.22---
Common Dividends Paid
-37,668-33,893-43,475-43,460-43,460
Financing Cash Flow
-37,898-33,912-43,475-43,460-43,460
Foreign Exchange Rate Adjustments
117.32-30.776.4325.2312.55
Net Cash Flow
312,164-32,556-53,289149,686-171,775
Free Cash Flow
512,668-21,248-52,33636,16721,604
Free Cash Flow Growth
---67.41%-
Free Cash Flow Margin
42.01%-2.12%-5.47%3.89%2.25%
Free Cash Flow Per Share
13611.13-564.14-1389.50960.22573.58
Cash Interest Paid
89.534.691,979--
Cash Income Tax Paid
23,37710,39421,03125,72229,905
Levered Free Cash Flow
445,517--21,54321,479-
Unlevered Free Cash Flow
447,057--21,54321,479-
Change in Net Working Capital
-399,422-35,18824,836-
Updated Jan 20, 2016. Source: S&P Global Market Intelligence. Standard template. Financial Sources.